Property Info
- MLS O6198986
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1900
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.5% | Annual Rent$25,800.00 | Property Taxes$4,720.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,720.00 | $23,600.00 | $47,200.00 | |||
| Net Cash Flow | $21,080.00 | $105,400.00 | $210,800.00 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |